Question

In: Finance

Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2...

Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:

  Q1   Q2   Q3   Q4
  Sales $ 100 $ 120 $ 140 $ 170

Sales for the first quarter of the year after this one are projected at $115 million. Accounts receivable at the beginning of the year were $45 million. Wildcat has a 45-day collection period.

Wildcat’s purchases from suppliers in a quarter are equal to 40 percent of the next quarter’s forecast sales, and suppliers are normally paid in 36 days. Wages, taxes, and other expenses run about 20 percent of sales. Interest and dividends are $10 million per quarter.

Wildcat plans a major capital outlay in the second quarter of $71 million. Finally, the company started the year with a cash balance of $65 million and wishes to maintain a $30 million minimum balance.

a.

Complete the following cash budget for Wildcat, Inc. (Enter your answers in millions, e.g., 1.23. A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)

WILDCAT, INC.
Cash Budget
(in millions)
Q1 Q2 Q3 Q4
  Beginning cash balance $65.00 $ $ $
  Net cash inflow
  Ending cash balance $ $ $ $
  Minimum cash balance –30.00 –30.00 –30.00 –30.00
  Cumulative surplus (deficit) $ $ $ $

  

Assume that Wildcat can borrow any needed funds on a short-term basis at a rate of 3 percent per quarter and can invest any excess funds in short-term marketable securities at a rate of 2 percent per quarter.

b-1.

Complete the following short-term financial plan for Wildcat, Inc. (Enter your answers in millions, e.g., 1.23. A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. Leave no cells blank - be certain to enter "0" wherever required.)

WILDCAT, INC.
Short-Term Financial Plan
(in millions)
Q1 Q2 Q3 Q4
  Target cash balance $30.00 $ 30.00 $ 30.00 $ 30.00
  Net cash inflow
  New short-term investments
  Income from short-term investments
  Short-term investments sold
  New short-term borrowing
  Interest on short-term borrowing
  Short-term borrowing repaid
  Ending cash balance $ $ $ $
  Minimum cash balance
  Cumulative surplus (deficit) $ $ $ $
  Beginning short-term investments $ $ $ $
  Ending short-term investments $ $ $ $
  Beginning short-term debt $ $ $ $
  Ending short-term debt $ $ $ $
b-2.

What is the net cash cost (total interest paid minus total investment income earned) for the year? (Enter your answers in millions, e.g., 1.23. A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)

Solutions

Expert Solution

b. Net Cash cost =Total interest paid-Total Investment income

= 0 -( 0.70 +1.12+0.18+0.76) = -$2.76


Related Solutions

Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2   Q3   Q4   Sales $ 190 $ 210 $ 230 $ 260 Sales for the first quarter of the year after this one are projected at $205 million. Accounts receivable at the beginning of the year were $81 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 50 percent of the next quarter’s forecast sales, and suppliers...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 Sales $ 145 $ 165 $ 185 $ 215    Sales for the first quarter of the year after this one are projected at $160 million. Accounts receivable at the beginning of the year were $63 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 45 percent of the next quarter’s forecasted sales, and...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2   Q3   Q4   Sales $ 105 $ 125 $ 145 $ 175 Sales for the first quarter of the following year are projected at $120 million. Accounts receivable at the beginning of the year were $47 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 45 percent of the next quarter’s forecast sales, and suppliers are normally...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 Sales $ 180 $ 200 $ 220 $ 250 Sales for the first quarter of the year after this one are projected at $195 million. Accounts receivable at the beginning of the year were $77 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 50 percent of the next quarter’s forecasted sales, and suppliers...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2   Q3   Q4   Sales $ 175 $ 195 $ 215 $ 245 Sales for the first quarter of the year after this one are projected at $190 million. Accounts receivable at the beginning of the year were $75 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 50 percent of the next quarter’s forecast sales, and suppliers...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 Sales $ 170 $ 190 $ 210 $ 240    Sales for the first quarter of the year after this one are projected at $185 million. Accounts receivable at the beginning of the year were $73 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 45 percent of the next quarter’s forecasted sales, and...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2   Q3   Q4   Sales $ 170 $ 185 $ 200 $ 225 Sales for the first quarter of the year after this one are projected at $180 million. Accounts receivable at the beginning of the year were $71 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 45 percent of the next quarter’s forecast sales, and suppliers...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2   Q3   Q4   Sales $ 145 $ 165 $ 185 $ 215 Sales for the first quarter of the following year are projected at $160 million. Accounts receivable at the beginning of the year were $63 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 45 percent of the next quarter’s forecast sales, and suppliers are normally...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 Sales $ 125 $ 145 $ 165 $ 195    Sales for the first quarter of the year after this one are projected at $140 million. Accounts receivable at the beginning of the year were $55 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 45 percent of the next quarter’s forecasted sales, and...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2...
Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows:   Q1   Q2   Q3   Q4   Sales $ 190 $ 210 $ 230 $ 260 Sales for the first quarter of the year after this one are projected at $205 million. Accounts receivable at the beginning of the year were $81 million. Wildcat has a 45-day collection period. Wildcat’s purchases from suppliers in a quarter are equal to 50 percent of the next quarter’s forecast sales, and suppliers...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT